Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.22% first-year return on $175k initial cash invested.
-7.22%
Cash On Cash
4.64%
Cap Rate
0.77
DSCR
$5,109
Rent
-$1,050
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,109 income − $6,159 expenses = $1,050 out of pocket
Investment Breakdown
|
Purchase Price
$746k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$149k
Closing costs
1%
$7,455
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,109
Total Expenses
$6,159
Mortgage P&I
73%
$3,728
Property Taxes
8%
$402
Home Insurance
5%
$268
HOA
0%
$25
Property Management
12%
$613
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$562